Quick Filter:
4 of 4 properties · ✕ Clear filters · Search: “315 NW 27th Ave” — 4 result(s)
4 F
Grade
F
$350,000
315 NW 27th Ave #406, Miami
FL
F
28
Cashflow
$-1,559/mo
CoC ROI
-62.4%
Rent Est
$2,281/mo
HUD FMR · GRM 12.8
Cap Rate
2.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,123/mo🏦 DSCR 25%dn: $-994/mo
$689,990💡 🏦 DSCR 25%dn: $-4,677/mo
F
$689,990
315 NW 27th Ave #310, Miami
FL
F
16
Cashflow
$-5,806/mo
CoC ROI
-86.6%
Rent Est
$2,363/mo
HUD FMR · GRM 24.3
Cap Rate
-2.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,932/mo🏦 DSCR 25%dn: $-4,677/mo
$474,999💡 🏦 DSCR 25%dn: $-3,189/mo
F
$474,999
315 NW 27th Ave #303, Miami
FL
F
16
Cashflow
$-4,066/mo
CoC ROI
-120.0%
Rent Est
$1,725/mo
HUD FMR · GRM 23.0
Cap Rate
-2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-3,364/mo🏦 DSCR 25%dn: $-3,189/mo
$489,999💡 🏦 DSCR 25%dn: $-3,287/mo
F
$489,999
315 NW 27th Ave #314, Miami
FL
F
16
Cashflow
$-4,195/mo
CoC ROI
-120.0%
Rent Est
$1,743/mo
HUD FMR · GRM 23.4
Cap Rate
-2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-3,468/mo🏦 DSCR 25%dn: $-3,287/mo
🏠
F
28
$350,000
$-1,559
Cash Flow
-62.4%
CoC ROI
2.9%
Cap Rate
$29,970
Cash In
🏘
F
16
$689,990
315 NW 27th Ave #310
Miami · 2bd/2.0ba · Single
958 sf · Built 2026
$-5,806
Cash Flow
-86.6%
CoC ROI
-2.1%
Cap Rate
$80,456
Cash In
🏘
F
16
$474,999
315 NW 27th Ave #303
Miami · 1bd/1.0ba · Single
659 sf · Built 2026
$-4,066
Cash Flow
-120.0%
CoC ROI
-2.0%
Cap Rate
$40,674
Cash In
🏘
F
16
$489,999
315 NW 27th Ave #314
Miami · 1bd/1.0ba · Single
659 sf · Built 2026
$-4,195
Cash Flow
-120.0%
CoC ROI
-2.0%
Cap Rate
$41,958
Cash In
Property Breakdowns
F
28
315 NW 27th Ave #406 Single
Miami, FL 33125 · 3bd/2.0ba · 1,200sf · Built N/A
$350,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,250
Loan Amount: $343,661
Fees / MIP: $5,911
Closing Costs: $10,500
Reserves (3mo): $7,220
Total Cash Needed: $29,970
Monthly Expenses
Mortgage P&I+MIP: $2,406.67
Property Tax: $568.75
Insurance: $160.00
HOA: $0.00
Maint + CapEx: $408.34
Vacancy + Mgmt: $296.53
Total: $3,840.28/mo
Returns
Market Rent (all units): $2,281
Your Rental Income: $2,281
Cashflow: $-1,559/mo
Annual: $-18,712/yr
Cash-on-Cash ROI: -62.4%
Cap Rate: 2.9% · DSCR: 0.35x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,559/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-844/mo (vs $-1,559/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-812/mo — saves $747/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,140/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,120/mo
STR vs LTR
-62%
BREAKEVEN OCC
77%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-1,559/mo · STR: $-2,120/mo · CoC ROI: -74.6%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$2,280/mo
RANGE
$2,280 – $2,280
CONFIDENCE
LOW
N/A
Our estimate
$2,280/mo ✅ Inline with market
No comparable rentals found in 33125
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $11,400 | +$12,540 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$60,145)
- • Excellent reno ROI (169%)
- • Aging property (None) — renovation upside
- • Negative cashflow ($-1,559/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,559/mo)
- • Has flip exit strategy if hold doesn't work
- • High-crime area (Below Average) — higher risk
🛡
NEIGHBORHOOD SAFETY
3/10
Below Average
Higher than average crime rates in this area
28
AI Deal Score
28/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
16
315 NW 27th Ave #310 Single
Miami, FL 33125 · 2bd/2.0ba · 958sf · Built 2026
$689,990
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $45,990
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,700
Reserves (3mo): $13,767
Total Cash Needed: $80,456
Monthly Expenses
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,121.23
Insurance: $150.00
HOA: $1,197.00
Maint + CapEx: $804.99
Vacancy + Mgmt: $307.17
Total: $8,169.29/mo
Returns
Market Rent (all units): $2,363
Your Rental Income: $2,363
Cashflow: $-5,806/mo
Annual: $-69,677/yr
Cash-on-Cash ROI: -86.6%
Cap Rate: -2.1% · DSCR: -0.27x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,806/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-4,551/mo (vs $-5,806/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,488/mo — saves $1,318/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-6,338/mo
STR vs LTR
-76%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $87
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
FURNITURE SETUP
Furniture: $6,100
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
🛡
LTR is safer bet
LTR: $-5,806/mo · STR: $-6,338/mo · CoC ROI: -100.0%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$2,362/mo
RANGE
$2,362 – $2,362
CONFIDENCE
LOW
N/A
Our estimate
$2,362/mo ✅ Inline with market
No comparable rentals found in 33125
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,634 | +$7,904 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (330%)
- • Negative cashflow ($-5,806/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-5,806/mo)
- • High cash requirement ($80,456)
- • High-crime area (Below Average) — higher risk
🛡
NEIGHBORHOOD SAFETY
3/10
Below Average
Higher than average crime rates in this area
16
AI Deal Score
16/100
❌ Skip
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
16
315 NW 27th Ave #303 Single
Miami, FL 33125 · 1bd/1.0ba · 659sf · Built 2026
$474,999
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $16,625
Loan Amount: $466,396
Fees / MIP: $8,022
Closing Costs: $14,250
Reserves (3mo): $9,799
Total Cash Needed: $40,674
Monthly Expenses
Mortgage P&I+MIP: $3,266.19
Property Tax: $771.87
Insurance: $150.00
HOA: $824.00
Maint + CapEx: $554.16
Vacancy + Mgmt: $224.19
Total: $5,790.42/mo
Returns
Market Rent (all units): $1,725
Your Rental Income: $1,725
Cashflow: $-4,066/mo
Annual: $-48,790/yr
Cash-on-Cash ROI: -120.0%
Cap Rate: -2.0% · DSCR: -0.24x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-4,066/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-3,095/mo (vs $-4,066/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-3,051/mo — saves $1,014/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$120
OCCUPANCY
60%
GROSS / MO
$2,160
STR CASHFLOW
$-4,573/mo
STR vs LTR
-83%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
FURNITURE SETUP
Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
🛡
LTR is safer bet
LTR: $-4,066/mo · STR: $-4,573/mo · CoC ROI: -143.2%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,724/mo
RANGE
$1,724 – $1,724
CONFIDENCE
LOW
N/A
Our estimate
$1,724/mo ✅ Inline with market
No comparable rentals found in 33125
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $1,812 | +$5,437 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (339%)
- • Negative cashflow ($-4,066/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-4,066/mo)
- • High-crime area (Below Average) — higher risk
🛡
NEIGHBORHOOD SAFETY
3/10
Below Average
Higher than average crime rates in this area
16
AI Deal Score
16/100
❌ Skip
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
16
315 NW 27th Ave #314 Single
Miami, FL 33125 · 1bd/1.0ba · 659sf · Built 2026
$489,999
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $17,150
Loan Amount: $481,124
Fees / MIP: $8,275
Closing Costs: $14,700
Reserves (3mo): $10,108
Total Cash Needed: $41,958
Monthly Expenses
Mortgage P&I+MIP: $3,369.33
Property Tax: $796.25
Insurance: $150.00
HOA: $824.00
Maint + CapEx: $571.66
Vacancy + Mgmt: $226.63
Total: $5,937.87/mo
Returns
Market Rent (all units): $1,743
Your Rental Income: $1,743
Cashflow: $-4,195/mo
Annual: $-50,335/yr
Cash-on-Cash ROI: -120.0%
Cap Rate: -2.0% · DSCR: -0.24x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-4,195/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-3,193/mo (vs $-4,195/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-3,148/mo — saves $1,046/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$120
OCCUPANCY
60%
GROSS / MO
$2,160
STR CASHFLOW
$-4,701/mo
STR vs LTR
-83%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
FURNITURE SETUP
Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
🛡
LTR is safer bet
LTR: $-4,195/mo · STR: $-4,701/mo · CoC ROI: -143.5%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,743/mo
RANGE
$1,743 – $1,743
CONFIDENCE
LOW
N/A
Our estimate
$1,743/mo ✅ Inline with market
No comparable rentals found in 33125
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $1,812 | +$5,437 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (339%)
- • Negative cashflow ($-4,195/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-4,195/mo)
- • High-crime area (Below Average) — higher risk
🛡
NEIGHBORHOOD SAFETY
3/10
Below Average
Higher than average crime rates in this area
16
AI Deal Score
16/100
❌ Skip
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillDeals v5 · Estimates only — verify before making offers